[GPHAROS] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -92.14%
YoY- -1960.91%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 100,403 69,049 34,846 138,760 112,293 67,074 30,486 121.19%
PBT 13,408 9,702 5,376 -28,103 -12,796 -6,635 -3,500 -
Tax -2,466 -2,123 -1,619 636 -1,499 -950 -324 286.45%
NP 10,942 7,579 3,757 -27,467 -14,295 -7,585 -3,824 -
-
NP to SH 10,942 7,579 3,757 -27,467 -14,295 -7,585 -3,824 -
-
Tax Rate 18.39% 21.88% 30.12% - - - - -
Total Cost 89,461 61,470 31,089 166,227 126,588 74,659 34,310 89.33%
-
Net Worth 67,371 63,933 60,313 54,585 67,352 74,339 81,361 -11.80%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 67,371 63,933 60,313 54,585 67,352 74,339 81,361 -11.80%
NOSH 116,157 116,242 115,987 116,139 116,125 116,080 116,231 -0.04%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 10.90% 10.98% 10.78% -19.79% -12.73% -11.31% -12.54% -
ROE 16.24% 11.85% 6.23% -50.32% -21.22% -10.20% -4.70% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 86.44 59.40 30.04 119.48 96.70 57.74 26.23 121.29%
EPS 9.42 6.52 3.23 -23.65 -12.31 -6.53 -3.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.55 0.52 0.47 0.58 0.64 0.70 -11.77%
Adjusted Per Share Value based on latest NOSH - 116,155
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 72.63 49.95 25.21 100.37 81.23 48.52 22.05 121.21%
EPS 7.91 5.48 2.72 -19.87 -10.34 -5.49 -2.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4873 0.4625 0.4363 0.3948 0.4872 0.5377 0.5885 -11.81%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.37 0.37 0.38 0.44 0.47 0.46 0.68 -
P/RPS 0.43 0.62 1.26 0.37 0.49 0.80 2.59 -69.75%
P/EPS 3.93 5.67 11.73 -1.86 -3.82 -7.04 -20.67 -
EY 25.46 17.62 8.52 -53.75 -26.19 -14.20 -4.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.67 0.73 0.94 0.81 0.72 0.97 -24.19%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 26/08/05 26/05/05 28/02/05 26/11/04 27/08/04 28/05/04 -
Price 0.28 0.37 0.27 0.40 0.47 0.53 0.50 -
P/RPS 0.32 0.62 0.90 0.33 0.49 0.92 1.91 -69.57%
P/EPS 2.97 5.67 8.34 -1.69 -3.82 -8.12 -15.20 -
EY 33.64 17.62 12.00 -59.12 -26.19 -12.32 -6.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.67 0.52 0.85 0.81 0.83 0.71 -22.95%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment